| Profit Statement | 2010 | 2011 | 2012 | |
| Sales | CZK mil | 3,303 | 3,667 | 3,804 |
| Gross Profit | CZK mil | 980 | 1,011 | 1,083 |
| EBITDA | CZK mil | 307 | 205 | 314 |
| EBIT | CZK mil | 146 | 67.4 | 174 |
| Financing Cost | CZK mil | 95.2 | -44.1 | 43.3 |
| Pre-Tax Profit | CZK mil | 46.8 | 113 | 131 |
| Net Profit | CZK mil | 40.5 | 103 | 60.5 |
| Dividends | CZK mil | 3.92 | 3.91 | ... |
| Balance Sheet | 2010 | 2011 | 2012 | |
| Total Assets | CZK mil | 3,054 | 2,852 | 2,941 |
| Non-Current Assets | CZK mil | 1,226 | 1,006 | 1,040 |
| Current Assets | CZK mil | 1,818 | 1,844 | 1,900 |
| Working Capital | CZK mil | ... | ... | 361 |
| Shareholders' Equity | CZK mil | 2,203 | 2,113 | 2,184 |
| Liabilities | CZK mil | 851 | 739 | 757 |
| Total Debt | CZK mil | 0 | 5.10 | 37.7 |
| Net Debt | CZK mil | -688 | -646 | -799 |
| Ratios | 2010 | 2011 | 2012 | |
| ROE | % | 1.98 | 4.79 | 2.81 |
| Gross Margin | % | 29.7 | 27.6 | 28.5 |
| EBITDA Margin | % | 9.29 | 5.59 | 8.26 |
| EBIT Margin | % | 4.41 | 1.84 | 4.58 |
| Net Margin | % | 1.23 | 2.82 | 1.59 |
| Net Debt/EBITDA | -2.24 | -3.15 | -2.54 | |
| Net Debt/Equity | -0.312 | -0.306 | -0.366 | |
| Cost of Financing | % | ... | -1,729 | 202 |
| Cash Flow | 2010 | 2011 | 2012 | |
| Total Cash From Operations | CZK mil | ... | 226 | 354 |
| Total Cash From Investing | CZK mil | ... | -167 | -183 |
| Total Cash From Financing | CZK mil | ... | -96.2 | 13.8 |
| Net Change In Cash | CZK mil | ... | -37.0 | 185 |
| Cash Conversion Cycle | days | ... | ... | 31.6 |
| Cash Earnings | CZK mil | 202 | 241 | 201 |
| Free Cash Flow | CZK mil | ... | 59.1 | 172 |
Get all company financials in excel:
| summary | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| income statement | |||||||||||||
| Sales | CZK mil | 4,045 | 4,174 | 3,652 | 2,634 | 3,303 | |||||||
| Gross Profit | CZK mil | 1,076 | 1,014 | 846 | 722 | 980 | |||||||
| EBIT | CZK mil | 317 | 193 | -22.8 | -13.1 | 146 | |||||||
| Net Profit | CZK mil | 317 | 205 | -4.71 | -200 | 40.5 | |||||||
| ROE | % | 14.6 | 8.45 | -0.219 | -10.9 | 1.98 | |||||||
| EBIT Margin | % | 7.84 | 4.62 | -0.625 | -0.498 | 4.41 | |||||||
| Net Margin | % | 7.83 | 4.90 | -0.129 | -7.58 | 1.23 | |||||||
| Employees | ... | ... | ... | ... | 2,424 | 2,422 | 2,465 | 2,314 | 2,334 | ||||
| balance sheet | |||||||||||||
| Total Assets | CZK mil | 3,182 | 3,301 | 3,227 | 2,840 | 3,054 | |||||||
| Non-Current Assets | CZK mil | 1,041 | 1,294 | 1,338 | 1,155 | 1,226 | |||||||
| Current Assets | CZK mil | 2,129 | 2,006 | 1,883 | 1,682 | 1,818 | |||||||
| Shareholders' Equity | CZK mil | 2,325 | 2,518 | 1,785 | 1,892 | 2,203 | |||||||
| Liabilities | CZK mil | 858 | 784 | 1,442 | 949 | 851 | |||||||
| Non-Current Liabilities | CZK mil | ... | ... | 48.2 | 30.7 | 6.50 | 2.90 | 72.3 | |||||
| Current Liabilities | CZK mil | 726 | 700 | 1,412 | 933 | 659 | |||||||
| Net Debt/EBITDA | ... | ... | -1.96 | -1.72 | -6.27 | -4.68 | -2.24 | ||||||
| Net Debt/Equity | ... | ... | -0.415 | -0.243 | -0.457 | -0.351 | -0.312 | ||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| cash flow | |||||||||||||
| Total Cash From Operations | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Total Cash From Investing | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Total Cash From Financing | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Net Change In Cash | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
| income statement | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| income statement | |||||||||||||
| Sales | CZK mil | 4,045 | 4,174 | 3,652 | 2,634 | 3,303 | |||||||
| Cost of Goods & Services | CZK mil | 2,969 | 3,160 | 2,806 | 1,913 | 2,323 | |||||||
| Gross Profit | CZK mil | 1,076 | 1,014 | 846 | 722 | 980 | |||||||
| Staff Cost | CZK mil | 624 | 680 | 747 | 581 | 679 | |||||||
| Other Cost | CZK mil | -40.8 | -22.8 | -31.7 | -0.721 | -5.23 | |||||||
| EBITDA | CZK mil | 493 | 357 | 130 | 142 | 307 | |||||||
| Depreciation | CZK mil | 176 | 164 | 153 | 155 | 161 | |||||||
| EBIT | CZK mil | 317 | 193 | -22.8 | -13.1 | 146 | |||||||
| Financing Cost | CZK mil | -25.0 | -50.1 | -36.5 | 202 | 95.2 | |||||||
| Extraordinary Cost | CZK mil | -18.4 | 14.4 | 16.7 | -15.7 | 3.63 | |||||||
| Pre-Tax Profit | CZK mil | 361 | 228 | -3.10 | -200 | 46.8 | |||||||
| Tax | CZK mil | 43.7 | 23.9 | 1.60 | -0.727 | 6.21 | |||||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
| Net Profit | CZK mil | 317 | 205 | -4.71 | -200 | 40.5 | |||||||
| Dividends | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3.92 | ... | |
| growth rates | |||||||||||||
| Total Revenue Growth | % | ... | 0.055 | 3.18 | -12.5 | -27.9 | 25.4 | ||||||
| Operating Cost Growth | % | ... | 6.11 | 12.6 | 8.91 | -19.0 | 16.1 | ||||||
| EBITDA Growth | % | ... | 17.3 | -27.6 | -63.5 | 8.94 | 116 | ||||||
| EBIT Growth | % | ... | 20.1 | -39.2 | -112 | -42.6 | -1,211 | ||||||
| Pre-Tax Profit Growth | % | ... | 23.8 | -36.6 | -101 | 6,335 | -123 | ||||||
| Net Profit Growth | % | ... | 23.1 | -35.4 | -102 | 4,144 | -120 | ||||||
| ratios | |||||||||||||
| ROE | % | 14.6 | 8.45 | -0.219 | -10.9 | 1.98 | |||||||
| Gross Margin | % | 26.6 | 24.3 | 23.2 | 27.4 | 29.7 | |||||||
| EBITDA Margin | % | 12.2 | 8.54 | 3.56 | 5.38 | 9.29 | |||||||
| EBIT Margin | % | 7.84 | 4.62 | -0.625 | -0.498 | 4.41 | |||||||
| Net Margin | % | 7.83 | 4.90 | -0.129 | -7.58 | 1.23 | |||||||
| Payout Ratio | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 9.66 | ... | |
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Net Debt/EBITDA | ... | ... | -1.96 | -1.72 | -6.27 | -4.68 | -2.24 |
| balance sheet | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| balance sheet | |||||||||||||
| Non-Current Assets | CZK mil | 1,041 | 1,294 | 1,338 | 1,155 | 1,226 | |||||||
| Property, Plant & Equipment | CZK mil | 858 | 896 | 952 | 864 | 958 | |||||||
| Intangible Assets | CZK mil | 13.3 | 14.3 | 10.6 | 7.50 | 12.1 | |||||||
| Current Assets | CZK mil | 2,129 | 2,006 | 1,883 | 1,682 | 1,818 | |||||||
| Inventories | CZK mil | 473 | 494 | 464 | 392 | 432 | |||||||
| Receivables | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Cash & Cash Equivalents | CZK mil | ... | ... | 964 | 613 | 816 | 663 | 688 | |||||
| Total Assets | CZK mil | 3,182 | 3,301 | 3,227 | 2,840 | 3,054 | |||||||
| Shareholders' Equity | CZK mil | 2,325 | 2,518 | 1,785 | 1,892 | 2,203 | |||||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
| Liabilities | CZK mil | 858 | 784 | 1,442 | 949 | 851 | |||||||
| Non-Current Liabilities | CZK mil | ... | ... | 48.2 | 30.7 | 6.50 | 2.90 | 72.3 | |||||
| Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
| Deferred Tax Liabilities | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Current Liabilities | CZK mil | 726 | 700 | 1,412 | 933 | 659 | |||||||
| Short-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
| Trade Payables | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Provisions | CZK mil | 51.0 | 30.2 | 9.16 | 7.54 | 10.6 | |||||||
| Equity And Liabilities | CZK mil | 3,182 | 3,301 | 3,227 | 2,840 | 3,054 | |||||||
| growth rates | |||||||||||||
| Total Asset Growth | % | ... | 3.73 | 3.75 | -2.27 | -12.0 | 7.51 | ||||||
| Shareholders' Equity Growth | % | ... | 16.0 | 8.31 | -29.1 | 5.99 | 16.4 | ||||||
| Net Debt Growth | % | ... | ... | ... | 94.2 | -36.4 | 33.3 | -18.8 | 3.76 | ||||
| Total Debt Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| ratios | |||||||||||||
| Total Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||
| Net Debt | CZK mil | ... | ... | -964 | -613 | -816 | -663 | -688 | |||||
| Working Capital | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Capital Employed | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Net Debt/Equity | ... | ... | -0.415 | -0.243 | -0.457 | -0.351 | -0.312 | ||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
| cash flow | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| cash flow | |||||||||||||
| Net Profit | CZK mil | 317 | 205 | -4.71 | -200 | 40.5 | |||||||
| Depreciation | CZK mil | 176 | 164 | 153 | 155 | 161 | |||||||
| Total Cash From Operations | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Capital Expenditures | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Other Investments | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Total Cash From Investing | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Dividends Paid | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Issuance Of Debt | CZK mil | ... | 0 | 0 | 0 | 0 | 0 | ||||||
| Total Cash From Financing | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Net Change In Cash | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| ratios | |||||||||||||
| Days Sales Outstanding | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Days Sales Of Inventory | days | 58.1 | 57.1 | 60.3 | 74.9 | 67.9 | |||||||
| Days Payable Outstanding | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Cash Conversion Cycle | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
| Cash Earnings | CZK mil | 493 | 368 | 148 | -44.8 | 202 | |||||||
| Free Cash Flow | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
| other data | Unit | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| other data | |||||||||||||
| ROA | % | 10.1 | 6.31 | -0.144 | -6.58 | 1.38 | |||||||
| Gross Margin | % | 26.6 | 24.3 | 23.2 | 27.4 | 29.7 | |||||||
| Employees | ... | ... | ... | ... | 2,424 | 2,422 | 2,465 | 2,314 | 2,334 | ||||
| Cost Per Employee | USD per month | ... | ... | ... | ... | 949 | 1,152 | 1,483 | 1,097 | 1,268 | |||
| Cost Per Employee (Local Currency) | CZK per month | ... | ... | ... | ... | 21,467 | 23,394 | 25,267 | 20,906 | 24,227 | |||
| Staff Cost (As % Of Total Cost) | % | 16.7 | 17.1 | 20.3 | 21.9 | 21.5 | |||||||
| Effective Tax Rate | % | 12.1 | 10.5 | -51.6 | 0.364 | 13.3 | |||||||
| Domestic Sales | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Capital Expenditures (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Revenues From Abroad | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
| Revenues From Abroad (As % Of Total) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... |
Get all company financials in excel:
BRANO GROUP is a Czech Republic-based company focusing on production of electromechanic equipment. Brano's products are supplied especially to the automotive industry with portfolio ranging from locks and closing devices, handling technique to small castings. Around three quarters of the Company's production is exported while more than a half of the production was bought by the Volkswagen Group in 2012. The history of Brano goes back to 1862 when a factory for small ironmongery was established
Brano Group has been growing its sales by a year on average in the last 5 years. EBITDA has fallen on average by 2.5% a year during that time to total of CZK 314 mil in 2012, or 8.26% of sales. That’s compared to 6.42% average margin seen in last five years.
The company netted CZK 60.5 mil in 2012 implying ROE of 2.81% and ROCE of . Again, the average figures were -0.300% and %, respectively when looking at the previous 5 years.
Brano Group’s net debt amounted to CZK -799 mil at the end of 2012, or -0.366 of equity. When compared to EBITDA, net debt was -2.54x, up when compared to average of -3.78x seen in the last 5 years.
Helgi Library 
